163 Walnut StreetMarstons MillsMA02648
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Ziffy AI Summary
A quick, investor-focused snapshot highlighting income strength, yield potential.
| Key metrics | Value |
|---|---|
| Price | $399,900 |
| Est. Rent | $3,200/mo |
| ROI | 18% |
- Attractive rent-to-price ratio for income stability
- Good fit for DSCR financing with healthy coverage
Investment Highlights
Investment property for sale in Marstons Mills at 163 Walnut Street, Marstons Mills, MA, 02648 offers a 9.89% rental yield on a $509,000 purchase with $4,196/mo rent. Total monthly income registers $4,196/mo, and a $2,491/mo payment leaves $988/mo available for distribution. Annual cash flow reaches $11,858/yr on $167,461 to close, and return on cash invested stands at 27.14% in year one. Equity gained on principal adds $3,285/yr while 5% annual appreciation supports $140,627 over five years. Portfolio math shows five-year ROI at 141.76% and total cumulative return in cash at $237,397. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $4,196/mo property income against a $2,491/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in 1974
0.46 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 02648, Marstons Mills, MA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 3,537 (100%) |
| Owner Occupied HU | 2,826 (79.9%) |
| Renter Occupied HU | 277 ( 7.8%) |
| Vacant Housing Units | 434 (12.3%) |
| Median Home Value | $680,664 |
| Average Home Value | $699,241 |
Housing Distribution
Address Breakdown
Residential
3,004
Single Family
2,999
Multi-Family
5
Businesses
233
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Tori R Harrison Farr • Sotheby's International Realty, Inc.
Mls Name: CCIMLS
Mls ID: #22503186